Año Num. De Titulos (Mj) Num.

Titulos Vivos (Nj)

0 $ 600,000
1 $ 40,000 $ 560,000
2 $ 40,000 $ 520,000
3 $ 40,000 $ 480,000
4 $ 40,000 $ 440,000
5 $ 40,000 $ 400,000
6 $ 40,000 $ 360,000
7 $ 40,000 $ 320,000
8 $ 40,000 $ 280,000
9 $ 40,000 $ 240,000
10 $ 40,000 $ 200,000
11 $ 40,000 $ 160,000
12 $ 40,000 $ 120,000
13 $ 40,000 $ 80,000
14 $ 40,000 $ 40,000
15 $ 40,000 $ -
Año Nj+1 TIA Cuota C.Amort Anualidad
0 $ 600,000 $ 60,000,000 $ 60,000,000
1 $ 560,000 6% $ 36,000,000 $ 40,000,000 $ 76,000,000
2 $ 520,000 6% $ 33,600,000 $ 40,000,000 $ 73,600,000
3 $ 480,000 6% $ 31,200,000 $ 40,000,000 $ 71,200,000
4 $ 440,000 6% $ 26,400,000 $ 40,000,000 $ 66,400,000
5 $ 400,000 6% $ 24,000,000 $ 40,000,000 $ 64,000,000
6 $ 360,000 6% $ 21,600,000 $ 40,000,000 $ 61,600,000
7 $ 320,000 6% $ 19,200,000 $ 40,000,000 $ 59,200,000
8 $ 280,000 6% $ 16,800,000 $ 40,000,000 $ 56,800,000
9 $ 240,000 6% $ 15,600,000 $ 40,000,000 $ 55,600,000
10 $ 20,000 6% $ 14,400,000 $ 40,000,000 $ 54,400,000
11 $ 16,000 6% $ 12,000,000 $ 40,000,000 $ 52,000,000
12 $ 12,000 6% $ 9,600,000 $ 40,000,000 $ 49,600,000
13 $ 80,000 6% $ 7,200,000 $ 40,000,000 $ 47,200,000
14 $ 40,000 6% $ 4,800,000 $ 40,000,000 $ 44,800,000
15 $ - 6% $ 2,400,000 $ 40,000,000 $ 42,400,000
 Saldo
$ 60,000,000
$ 56,000,000
$ 52,000,000
$ 48,000,000
$ 44,000,000
$ 40,000,000
$ 36,000,000
$ 32,000,000
$ 28,000,000
$ 24,000,000
$ 20,000,000
$ 16,000,000
$ 12,000,000
$ 8,000,000
$ 4,000,000
$ -